Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.96% first-year return on $181k initial cash invested.
-8.96%
Cash On Cash
4.56%
Cap Rate
0.72
DSCR
$4,804
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,804 income − $6,153 expenses = $1,349 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$6,153
Mortgage P&I
85%
$4,104
Property Taxes
3%
$146
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528